Highlights

[GUOCO] YoY Quarter Result on 2009-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 14-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     109.31%    YoY -     96.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,990 27,546 30,278 42,754 18,277 36,354 24,084 7.88%
  YoY % 37.91% -9.02% -29.18% 133.92% -49.72% 50.95% -
  Horiz. % 157.74% 114.37% 125.72% 177.52% 75.89% 150.95% 100.00%
PBT 4,949 167 255 8,793 4,628 5,484 2,127 15.10%
  YoY % 2,863.47% -34.51% -97.10% 90.00% -15.61% 157.83% -
  Horiz. % 232.68% 7.85% 11.99% 413.40% 217.58% 257.83% 100.00%
Tax -506 331 106 -2,939 -831 -1,293 92 -
  YoY % -252.87% 212.26% 103.61% -253.67% 35.73% -1,505.43% -
  Horiz. % -550.00% 359.78% 115.22% -3,194.57% -903.26% -1,405.43% 100.00%
NP 4,443 498 361 5,854 3,797 4,191 2,219 12.26%
  YoY % 792.17% 37.95% -93.83% 54.17% -9.40% 88.87% -
  Horiz. % 200.23% 22.44% 16.27% 263.81% 171.11% 188.87% 100.00%
NP to SH 3,900 388 230 6,701 3,418 3,365 1,749 14.29%
  YoY % 905.15% 68.70% -96.57% 96.05% 1.58% 92.40% -
  Horiz. % 222.98% 22.18% 13.15% 383.13% 195.43% 192.40% 100.00%
Tax Rate 10.22 % -198.20 % -41.57 % 33.42 % 17.96 % 23.58 % -4.33 % -
  YoY % 105.16% -376.79% -224.39% 86.08% -23.83% 644.57% -
  Horiz. % -236.03% 4,577.37% 960.05% -771.82% -414.78% -544.57% 100.00%
Total Cost 33,547 27,048 29,917 36,900 14,480 32,163 21,865 7.39%
  YoY % 24.03% -9.59% -18.92% 154.83% -54.98% 47.10% -
  Horiz. % 153.43% 123.70% 136.83% 168.76% 66.22% 147.10% 100.00%
Net Worth 773,679 685,000 877,526 774,136 848,602 819,579 780,323 -0.14%
  YoY % 12.95% -21.94% 13.36% -8.78% 3.54% 5.03% -
  Horiz. % 99.15% 87.78% 112.46% 99.21% 108.75% 105.03% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 773,679 685,000 877,526 774,136 848,602 819,579 780,323 -0.14%
  YoY % 12.95% -21.94% 13.36% -8.78% 3.54% 5.03% -
  Horiz. % 99.15% 87.78% 112.46% 99.21% 108.75% 105.03% 100.00%
NOSH 672,413 685,000 766,666 668,800 670,196 673,000 672,692 -0.01%
  YoY % -1.84% -10.65% 14.63% -0.21% -0.42% 0.05% -
  Horiz. % 99.96% 101.83% 113.97% 99.42% 99.63% 100.05% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.70 % 1.81 % 1.19 % 13.69 % 20.77 % 11.53 % 9.21 % 4.07%
  YoY % 546.41% 52.10% -91.31% -34.09% 80.14% 25.19% -
  Horiz. % 127.04% 19.65% 12.92% 148.64% 225.52% 125.19% 100.00%
ROE 0.50 % 0.06 % 0.03 % 0.87 % 0.40 % 0.41 % 0.22 % 14.65%
  YoY % 733.33% 100.00% -96.55% 117.50% -2.44% 86.36% -
  Horiz. % 227.27% 27.27% 13.64% 395.45% 181.82% 186.36% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.65 4.02 3.95 6.39 2.73 5.40 3.58 7.89%
  YoY % 40.55% 1.77% -38.18% 134.07% -49.44% 50.84% -
  Horiz. % 157.82% 112.29% 110.34% 178.49% 76.26% 150.84% 100.00%
EPS 0.58 0.06 0.03 1.00 0.51 0.50 0.26 14.29%
  YoY % 866.67% 100.00% -97.00% 96.08% 2.00% 92.31% -
  Horiz. % 223.08% 23.08% 11.54% 384.62% 196.15% 192.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1506 1.0000 1.1446 1.1575 1.2662 1.2178 1.1600 -0.14%
  YoY % 15.06% -12.63% -1.11% -8.58% 3.97% 4.98% -
  Horiz. % 99.19% 86.21% 98.67% 99.78% 109.16% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.42 3.93 4.32 6.10 2.61 5.19 3.44 7.86%
  YoY % 37.91% -9.03% -29.18% 133.72% -49.71% 50.87% -
  Horiz. % 157.56% 114.24% 125.58% 177.33% 75.87% 150.87% 100.00%
EPS 0.56 0.06 0.03 0.96 0.49 0.48 0.25 14.37%
  YoY % 833.33% 100.00% -96.88% 95.92% 2.08% 92.00% -
  Horiz. % 224.00% 24.00% 12.00% 384.00% 196.00% 192.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1045 0.9779 1.2528 1.1052 1.2115 1.1701 1.1140 -0.14%
  YoY % 12.95% -21.94% 13.36% -8.77% 3.54% 5.04% -
  Horiz. % 99.15% 87.78% 112.46% 99.21% 108.75% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.7800 0.8000 0.9800 1.1400 1.2300 3.0000 0.7800 -
P/RPS 13.81 19.89 24.81 17.83 45.10 55.54 21.79 -7.31%
  YoY % -30.57% -19.83% 39.15% -60.47% -18.80% 154.89% -
  Horiz. % 63.38% 91.28% 113.86% 81.83% 206.98% 254.89% 100.00%
P/EPS 134.48 1,412.37 3,266.67 113.78 241.18 600.00 300.00 -12.51%
  YoY % -90.48% -56.76% 2,771.04% -52.82% -59.80% 100.00% -
  Horiz. % 44.83% 470.79% 1,088.89% 37.93% 80.39% 200.00% 100.00%
EY 0.74 0.07 0.03 0.88 0.41 0.17 0.33 14.39%
  YoY % 957.14% 133.33% -96.59% 114.63% 141.18% -48.48% -
  Horiz. % 224.24% 21.21% 9.09% 266.67% 124.24% 51.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.80 0.86 0.98 0.97 2.46 0.67 0.25%
  YoY % -15.00% -6.98% -12.24% 1.03% -60.57% 267.16% -
  Horiz. % 101.49% 119.40% 128.36% 146.27% 144.78% 367.16% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 10/10/12 11/10/11 13/10/10 14/10/09 15/10/08 18/10/07 18/10/06 -
Price 0.8000 0.8500 1.2100 1.1500 1.0400 3.0800 0.7800 -
P/RPS 14.16 21.14 30.64 17.99 38.14 57.02 21.79 -6.93%
  YoY % -33.02% -31.01% 70.32% -52.83% -33.11% 161.68% -
  Horiz. % 64.98% 97.02% 140.61% 82.56% 175.03% 261.68% 100.00%
P/EPS 137.93 1,500.64 4,033.33 114.78 203.92 616.00 300.00 -12.14%
  YoY % -90.81% -62.79% 3,413.97% -43.71% -66.90% 105.33% -
  Horiz. % 45.98% 500.21% 1,344.44% 38.26% 67.97% 205.33% 100.00%
EY 0.72 0.07 0.02 0.87 0.49 0.16 0.33 13.87%
  YoY % 928.57% 250.00% -97.70% 77.55% 206.25% -51.52% -
  Horiz. % 218.18% 21.21% 6.06% 263.64% 148.48% 48.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.85 1.06 0.99 0.82 2.53 0.67 0.73%
  YoY % -17.65% -19.81% 7.07% 20.73% -67.59% 277.61% -
  Horiz. % 104.48% 126.87% 158.21% 147.76% 122.39% 377.61% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers